Property Info
- MLS PR9119745
- Unit No -
- Bedrooms 2
- Bathrooms 2
- Area (sqft) 1019.8
- Living Area (sqft) 1019.8
- Foundation Concrete Perimeter
- Min Lease Concrete Perimeter
- HOA Fees $568.91
Interior Features
- Open Floorplan
- Primary Bedroom Main Floor
- Solid Wood Cabinets
Cash Flow
| Cap Rate5.9 | Gross Yield6.9% | Annual Rent$48,000.00 | Property Taxes$0.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $48,000.00 $4,000.00 / mo | $240,000.00 $4,000.00 / mo | $480,000.00 $4,000.00 / mo | |||
| Estimated Expenses | $0.00 | 0 | 0 | |||
| Net Cash Flow | $48,000.00 | $240,000.00 | $480,000.00 | |||
| HOA Fees | $6,826.92 | $34,134.60 | $68,269.20 |